2.054
Revenue¥B
1.343
1.424
1.532
1.645
1.773
1.899
2.053
2.232
2.344
2.477
2.275
6.92%
6.99%
7
9.85
Revenue growth%
4.29
5.09
2.15
0.84
0.40
0.40
0.40
0.40
0.40
0.40
13.49
0.40
0.40
87
9.13
Gross margin%
26.61
24.17
24.21
23.75
20.85
23.79
25.69
26.34
27.61
27.93
22.76
26.34
24.95
7
18.86
Operating margin%
0.40
0.40
2.28
3.02
1.52
4.09
4.22
5.97
6.72
6.88
13.64
5.97
3.55
62
5.16
Net margin%
11.70
14.35
17.35
18.69
20.69
22.07
21.44
18.88
17.02
14.69
15.40
18.88
18.02
85
37.85
P/E ratio (avg)x
13.41
12.21
11.46
12.36
13.28
14.23
15.73
14.98
14.87
14.29
16.26
14.87
13.82
61
21.03
EV/EBITx
21.77
22.86
24.06
25.83
28.26
26.36
23.30
22.56
23.07
21.41
13.28
23.07
23.18
66
4.38
FCF yield (avg)%
22.87
24.82
26.16
25.89
24.30
23.82
24.20
24.71
25.50
25.13
27.98
24.71
24.76
78
19.02
FCF margin%
6.99
6.96
6.37
7.43
5.82
7.97
6.77
4.84
6.97
8.06
24.41
6.97
6.96
79
1.397
FCF / Net incomex
2.422
2.746
2.620
2.448
2.811
2.815
3.075
3.436
3.532
3.864
1.065
3.436
2.813
48
2.19
ROIC%
15.59
13.08
11.77
8.77
10.24
10.46
11.31
9.72
10.55
11.28
5.42
10.55
10.91
95
29.55
Return on equity%
22.91
24.06
22.36
21.80
21.76
19.61
19.07
19.54
20.04
20.83
21.03
19.61
21.30
49
28.03
Return on assets%
29.65
27.52
30.11
33.10
32.03
30.05
32.21
32.83
35.22
33.89
14.92
32.83
32.12
40
0.52
EPS¥
1.48
1.64
1.94
1.94
2.10
2.43
2.66
2.86
2.86
2.96
0.54
7.08%
7.99%
—
23.84
EPS growth%
18.34
16.63
14.86
16.40
13.70
14.14
13.76
13.05
14.78
14.25
13.07
14.14
14.51
87
1.02
Bookvalue per sh¥
0.65
0.72
0.75
0.79
0.80
0.93
0.98
1.06
1.18
1.15
0.46
7.51%
6.14%
—
0.87
FCF per share¥
0.38
0.40
0.38
0.40
0.42
0.45
0.50
0.56
0.57
0.56
0.88
5.90%
5.46%
—
0.24
Dividend per sh¥
0.46
0.42
0.39
0.39
0.42
0.44
0.48
0.44
0.41
0.36
0.56
(2.67%)
(2.82%)
—
5.67
Div yield (avg)%
22.92
20.75
21.39
19.00
16.78
17.74
16.80
18.06
15.32
16.55
21.23
16.80
17.90
35
24.93
Payout ratio%
26.11
26.53
24.04
24.16
25.68
25.70
23.57
22.12
24.07
23.08
20.23
23.57
24.12
47
0.818
Shares (diluted)B
1.476
1.551
1.825
2.092
2.419
2.778
2.675
3.013
3.314
3.789
0.798
9.39%
11.14%
83
5.27
Buyback yield%
18.29
20.54
19.50
19.35
21.49
24.29
26.88
28.55
25.98
23.80
3.08
25.98
22.65
25
0.642
D/E ratiox
0.293
0.331
0.384
0.391
0.365
0.372
0.374
0.399
0.390
0.407
0.902
0.390
0.379
45
0.266
Enterprise value¥B
2.277
2.735
2.636
2.671
3.133
3.033
3.253
3.654
3.699
4.237
0.939
6.22%
7.56%
73
2,178
LT debt¥M
355.6
428.3
437.5
467.2
478.4
491.5
498.4
518.4
573.0
563.0
793.0
3.31%
5.74%
35
Revenue
¥2.477B
6.99%
1.00×
Cost of revenue
¥1.340B
7.15%
1.02×
Operating expenses
¥479.9M
6.54%
0.96×
Cash and investments
15.90%
Property and equipment
15.45%